RareJob,Inc.

6096 TSE Industrials Services
TSE Standard
¥395.00
Delayed · cached 15 min

Fair value analysis

6096
RareJob,Inc.
IndustrialsServices
¥395.00
Close used for this calculation
¥490.95Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
65/100
Profitability15/25
Returns14/25
Balance Sheet13/25
Efficiency23/25
Growth20/25
Strong
Quality radar
65Prof.15/25Ret.14/25Eff.23/25B.Sht13/25Growth20/25

Consensus fair value

¥490.95
Below FV
▲ +24.3% against the close used
Model range ¥69.84 – ¥683.20
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear¥69.84Fair value¥490.95Bull¥683.20
FairClose
52-week traded range
52W low ¥283.0052W high ¥399.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

RareJob,Inc. closed at ¥395.00, 19.5% below the consensus fair value of ¥490.95 drawn from 9 valuation models.

Financial DNA score 65/100 — Strong. P/E of 11.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥69.84
-82.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥425.10
+7.6%
√(22.5 × EPS × BVPS)
EPS=34.16, BVPS=235.12
P/E Fair Value
¥683.20
+73.0%
EPS × 20x (sector P/E)
EPS=34.16, Sector P/E=20x
Peter Lynch (PEG)
¥519.23
+31.5%
EPS × Growth% (PEG = 1 is fair)
EPS=34.16, g=15.2%
EV/EBITDA
¥309.23
-21.7%
(EBITDA × 17.6x − Net Debt) ÷ Shares
EBITDA=295.66M
Dividend Discount (DDM)
¥433.00
+9.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=8.02, r=10%, g=8%
Book Value (P/B)
¥564.29
+42.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=235.12, ROE=15.6%, g=6%, r=10%
Reverse DCF
¥395.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.3% | Historical: 15.2%
Margin of Safety
¥294.54
-25.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=392.71, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.